[ABLEGLOB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.58%
YoY- 54.26%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 241,384 176,807 113,334 51,794 246,361 180,434 115,688 63.06%
PBT 27,148 22,220 14,053 6,289 27,554 20,280 10,673 86.02%
Tax -6,628 -5,498 -2,825 -721 -4,663 -3,618 -1,807 137.27%
NP 20,520 16,722 11,228 5,568 22,891 16,662 8,866 74.70%
-
NP to SH 20,592 16,683 11,228 5,572 22,817 16,662 8,866 75.11%
-
Tax Rate 24.41% 24.74% 20.10% 11.46% 16.92% 17.84% 16.93% -
Total Cost 220,864 160,085 102,106 46,226 223,470 163,772 106,822 62.08%
-
Net Worth 168,805 168,505 167,066 161,466 123,877 120,363 114,761 29.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,678 6,702 3,919 3,919 2,818 2,659 2,659 84.45%
Div Payout % 32.43% 40.18% 34.91% 70.35% 12.35% 15.96% 29.99% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 168,805 168,505 167,066 161,466 123,877 120,363 114,761 29.24%
NOSH 92,750 93,097 93,333 93,333 74,178 69,979 69,976 20.60%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.50% 9.46% 9.91% 10.75% 9.29% 9.23% 7.66% -
ROE 12.20% 9.90% 6.72% 3.45% 18.42% 13.84% 7.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 260.25 189.92 121.43 55.49 332.12 257.84 165.32 35.21%
EPS 22.07 17.92 12.03 5.97 30.86 23.81 12.67 44.62%
DPS 7.20 7.20 4.20 4.20 3.80 3.80 3.80 52.94%
NAPS 1.82 1.81 1.79 1.73 1.67 1.72 1.64 7.16%
Adjusted Per Share Value based on latest NOSH - 93,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.51 57.51 36.86 16.85 80.13 58.69 37.63 63.05%
EPS 6.70 5.43 3.65 1.81 7.42 5.42 2.88 75.30%
DPS 2.17 2.18 1.27 1.27 0.92 0.86 0.86 85.02%
NAPS 0.549 0.5481 0.5434 0.5252 0.4029 0.3915 0.3733 29.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.67 1.73 1.90 1.74 1.66 2.07 1.28 -
P/RPS 0.64 0.91 1.56 3.14 0.50 0.80 0.77 -11.56%
P/EPS 7.52 9.65 15.79 29.15 5.40 8.69 10.10 -17.80%
EY 13.29 10.36 6.33 3.43 18.53 11.50 9.90 21.62%
DY 4.31 4.16 2.21 2.41 2.29 1.84 2.97 28.09%
P/NAPS 0.92 0.96 1.06 1.01 0.99 1.20 0.78 11.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 21/08/13 22/05/13 28/02/13 30/11/12 29/08/12 -
Price 1.70 1.77 1.88 2.09 1.82 1.45 1.85 -
P/RPS 0.65 0.93 1.55 3.77 0.55 0.56 1.12 -30.35%
P/EPS 7.66 9.88 15.63 35.01 5.92 6.09 14.60 -34.87%
EY 13.06 10.12 6.40 2.86 16.90 16.42 6.85 53.57%
DY 4.24 4.07 2.23 2.01 2.09 2.62 2.05 62.11%
P/NAPS 0.93 0.98 1.05 1.21 1.09 0.84 1.13 -12.14%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment